Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $133k initial cash invested.
-21.33%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$1,815
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $4,179 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$4,179
Mortgage P&I
154%
$2,804
Property Taxes
17%
$307
Home Insurance
11%
$196
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454